The Discounted Cash Flow (DCF) valuation of Gateley Holdings PLC (GTLY.L) is 43.13 GBP. With the latest stock price at 138.50 GBP, the upside of Gateley Holdings PLC based on DCF is -68.9%.
| Range | Selected | |
| WACC / Discount Rate | 6.0% - 7.5% | 6.7% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 17.61 - 164.03 | 43.13 |
| Upside | -87.3% - 18.4% | -68.9% |